Flat IM4 1 bed 1 bath

15 Eyreton Park, Crosby, Isle Of Man IM4

Isle of Man, Isle of Man · IM4

Initial Investment

First Year

£48,487First Year

Profit From Rental Income

After 5 Years

£-2,494

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£37,725

↗ 20%After 5 Years

Return On Investment

73%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,684	£9,878	£10,125	£10,378	£10,637	£50,701
Total Expenses	£10,505	£10,570	£10,638	£10,707	£10,775	£53,195
Profit Before Tax	£-821	£-692	£-513	£-329	£-138	£-2,494
Profit After Tax	£-821	£-692	£-513	£-329	£-138	£-2,494
Change In Property Value	£3,799	£3,875	£7,905	£10,276	£11,869	£37,725
Net Return	£2,978	£3,183	£7,392	£9,947	£11,731	£35,231
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	6%	7%	15%	21%	24%	73%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change